PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 01/25/21 EST. NO. 001 TIME 01:28 PM R.E. NAME: FALLAH, KAMI/CE- HONG, JOHN 12-0Q7004 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 01/25/21 EST. NO. 001 TIME 01:28 PM R.E. NAME: FALLAH, KAMI/CE- HONG, JOHN 12-0Q7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7004 TIME 01:28 PM ESTIMATE NO. 001 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: FALLAH, KAMI/CE- HONG, JOHN DATE OF THIS ESTIMATE 01/25/21 LOCATION PROGRESS ESTIMATE 12-ORA-241-14.5/25.0 ----------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY IN IRVINE, LAKE ENGINEERING CONSTRUCTION, INC. FOREST, MISSION VIEJO AND RANCHO 16351 CONSTRUCTION CIR W; SANTA MARGARITA ON ROUTE 241 FROM IRVINE CA 92606 OSO PARKWAY TO PORTOLA PARKWAY (IRVINE) OVERCROSSING FED. AID NO. HSST-P241(8)E INSTALL MGS AND CRASH CUSHIONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 625.0000 56,250.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 115,000.0000 115,000.00 0.000 0 005 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,360.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 17.0000 35,360.00 0.000 0 008 TEMPORARY CRASH CUSHION EA 3,100.0000 18,600.00 0.000 0 009 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.000 0 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 1,950.00 0.000 0 012 TREATED WOOD WASTE LB 0.2700 4,320.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 014 ROADWAY EXCAVATION CY 125.0000 2,750.00 0.000 0 015 HOT MIX ASPHALT (TYPE A) TON 330.0000 7,590.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 6.0000 3,480.00 0.000 0 017 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0000 8,040.00 0.000 0 018 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 130.0000 3,250.00 0.000 0 019 REMOVE ASPHALT CONCRETE DIKE LF 6.5000 10,205.00 0.000 0 020 MINOR CONCRETE (MINOR STRUCTURE) CY 2,395.0000 28,740.00 0.000 0 (F) 021 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 35.0000 3,290.00 0.000 0 022 GUARD RAILING DELINEATOR EA 17.0000 2,380.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7004 TIME 01:28 PM ESTIMATE NO. 001 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: FALLAH, KAMI/CE- HONG, JOHN DATE OF THIS ESTIMATE 01/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OBJECT MARKER (TYPE P) EA 60.0000 900.00 0.000 0 024 MIDWEST GUARDRAIL SYSTEM LF 31.0000 93,000.00 0.000 0 025 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 80.0000 2,000.00 0.000 0 026 TRANSITION RAILING (TYPE WB-31) EA 4,550.0000 18,200.00 0.000 0 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 14,000.00 0.000 0 028 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 60,000.00 0.000 0 029 SEVERE - DUTY CRASH CUSHION EA 42,000.0000 84,000.00 0.000 0 030 CONCRETE BARRIER (TYPE 60M) LF 250.0000 87,500.00 0.000 0 031 REMOVE GUARDRAIL LF 9.3500 15,521.00 0.000 0 032 REMOVE CONCRETE BARRIER LF 85.0000 1,870.00 0.000 0 033 REMOVE CRASH CUSHION EA 1,200.0000 1,200.00 0.000 0 034 MODIFYING LIGHTING SYSTEMS LS 180,000.0000 180,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 01/25/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7004 TIME 01:28 PM ESTIMATE NO. 001 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/21 R.E. NAME: FALLAH, KAMI/CE- HONG, JOHN DATE OF THIS ESTIMATE 01/25/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 0.00 035 MOBILIZATION LS 20,000.0000 20,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 928,056.00 TOTAL WORK COMPLETED 0.00 0.00 MATERIALS ON HAND ON SITE 37,324.60 37,324.60 DEDUCTIONS 0.00 0.00 TOTAL 37,324.60 37,324.60 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/18/20 90 12/15/20 12/15/20 04/29/21 20 2 0 0 0% 22% PROGRESS IS SATISFACTORY FALLAH, KAMI/CE- HONG, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/21